Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.88% first-year return on $67,350 initial cash invested.
-3.88%
Cash On Cash
5.72%
Cap Rate
0.91
DSCR
$2,555
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,555
Total Expenses
$2,773
Mortgage P&I
48%
$1,237
Property Taxes
9%
$228
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639